Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 30 870.00 | 26 055.00 | 32 096.00 | 29 046.00 | 23 898.59 |
| Employee benefit expenses | -19 658.00 | -22 011.00 | -18 872.00 | -20 067.00 | -19 827.24 |
| Total depreciation | - 560.00 | - 392.00 | - 315.00 | - 299.00 | - 217.50 |
| EBIT | 10 652.00 | 3 652.00 | 12 909.00 | 8 680.00 | 3 853.85 |
| Other financial income | 29.00 | 32.00 | 35.00 | 38.00 | 267.42 |
| Other financial expenses | -10.00 | - 115.00 | -52.00 | -34.00 | -69.40 |
| Pre-tax profit | 10 671.00 | 3 569.00 | 12 892.00 | 8 684.00 | 4 051.87 |
| Income taxes | -2 348.00 | - 785.00 | -2 837.00 | -1 911.00 | - 892.21 |
| Net earnings | 8 323.00 | 2 784.00 | 10 055.00 | 6 773.00 | 3 159.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 066.00 | 890.00 | 575.00 | 276.00 | 232.29 |
| Tangible assets total | 1 066.00 | 890.00 | 575.00 | 276.00 | 232.29 |
| Other receivables | 1 139.00 | 1 005.00 | 1 040.00 | 1 147.50 | |
| Investments total | 1 139.00 | 1 005.00 | 1 040.00 | 1 147.50 | |
| Non-current other receivables | 1 127.00 | ||||
| Long term receivables total | 1 127.00 | ||||
| Finished products/goods | 11 873.00 | 12 006.00 | 11 293.00 | 11 379.00 | 11 973.02 |
| Inventories total | 11 873.00 | 12 006.00 | 11 293.00 | 11 379.00 | 11 973.02 |
| Prepayments and accrued income | 91.00 | 298.00 | 221.00 | 146.00 | 71.45 |
| Current other receivables | 3 269.00 | 3 440.00 | 3 822.00 | 4 250.00 | 4 832.11 |
| Current deferred tax assets | 83.00 | 81.00 | 76.00 | 83.00 | 80.34 |
| Short term receivables total | 3 443.00 | 3 819.00 | 4 119.00 | 4 479.00 | 4 983.90 |
| Cash and bank deposits | 3 073.00 | 2 304.00 | 7 970.00 | 2 183.00 | 252.00 |
| Cash and cash equivalents | 3 073.00 | 2 304.00 | 7 970.00 | 2 183.00 | 252.00 |
| Balance sheet total (assets) | 20 582.00 | 20 158.00 | 24 962.00 | 19 357.00 | 18 588.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 9 000.00 | 2 500.00 | 10 000.00 | 6 000.00 | |
| Retained earnings | -5 852.00 | -29.00 | -7 245.00 | -3 189.00 | 3 583.39 |
| Profit of the financial year | 8 323.00 | 2 784.00 | 10 055.00 | 6 773.00 | 3 159.66 |
| Shareholders equity total | 12 471.00 | 6 255.00 | 13 810.00 | 10 584.00 | 7 743.05 |
| Non-current other liabilities | 156.00 | 1 650.00 | |||
| Non-current liabilities total | 156.00 | 1 650.00 | |||
| Current loans from credit institutions | 3 586.21 | ||||
| Current trade creditors | 3 312.00 | 5 356.00 | 3 596.00 | 3 916.00 | 3 692.96 |
| Short-term deferred tax liabilities | 2 068.00 | 782.00 | 2 865.00 | 1 448.00 | 392.66 |
| Other non-interest bearing current liabilities | 2 575.00 | 6 115.00 | 4 691.00 | 3 409.00 | 3 173.84 |
| Current liabilities total | 7 955.00 | 12 253.00 | 11 152.00 | 8 773.00 | 10 845.66 |
| Balance sheet total (liabilities) | 20 582.00 | 20 158.00 | 24 962.00 | 19 357.00 | 18 588.71 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.